Three months ended

Six months ended

July 2,

June 26,

July 2,

June 26,

2006

2005

2006

2005

Millions

Earnings

Earnings before income taxes and minority interests

$

299

$

207

$

527

$

342

Add:

   Fixed charges

35

36

71

72

   Amortization of capitalized interest

2

1

3

2

   Distributed income of equity investees

17

50

34

57

Less:

   Equity in earnings of investees

(34

)

(32

)

(60

)

(60

)

   Capitalized interest

(1

)

(1

)

(2

)

(1

)

Earnings before fixed charges

$

318

$

261

$

573

$

412

Fixed charges

Interest expense

$

26

$

28

$

53

$

56

Capitalized interest

1

1

2

1

Interest portion of rental expense⁽¹⁾

8

7

16

15

Total fixed charges

$

35

$

36

$

71

$

72

Ratio of earnings to fixed charges

9.1

7.3

8.1

5.7

⁽¹⁾ Amounts represent those portions of rent expense that are reasonable approximations of interest costs.